XSHE002984
Market cap3.63bUSD
Jan 17, Last price
25.65CNY
1D
2.64%
1Q
1.06%
IPO
-4.68%
Name
Qingdao Sentury Tire Co Ltd
Chart & Performance
Profile
Qingdao Sentury Tire Co., Ltd. develops, produces, and sells tires in China. It offers car, 4x4 and SUV, business light truck, winter, run-flat, field racing, and cross country tires, as well as aviation tires under the SENTURY, LANDSAIL, DELINTE, and GROUNDSPEED brands. The company is headquartered in Qingdao, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 7,814,191 24.19% | 6,292,185 21.53% | |||||||
Cost of revenue | 6,234,526 | 5,342,755 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,579,665 | 949,430 | |||||||
NOPBT Margin | 20.22% | 15.09% | |||||||
Operating Taxes | 102,094 | 51,627 | |||||||
Tax Rate | 6.46% | 5.44% | |||||||
NOPAT | 1,477,570 | 897,803 | |||||||
Net income | 1,368,509 70.88% | 800,856 6.30% | |||||||
Dividends | (10,994) | (110,444) | |||||||
Dividend yield | 0.04% | 0.54% | |||||||
Proceeds from repurchase of equity | (107,510) | ||||||||
BB yield | 0.37% | ||||||||
Debt | |||||||||
Debt current | 3,073 | 13,530 | |||||||
Long-term debt | 1,970,327 | 1,916,184 | |||||||
Deferred revenue | 71,097 | 77,089 | |||||||
Other long-term liabilities | 96,106 | 20,909 | |||||||
Net debt | (2,143,189) | (90,529) | |||||||
Cash flow | |||||||||
Cash from operating activities | 2,366,681 | 1,028,146 | |||||||
CAPEX | (1,141,600) | ||||||||
Cash from investing activities | (3,016,763) | ||||||||
Cash from financing activities | 2,660,246 | ||||||||
FCF | (1,247,622) | (130,680) | |||||||
Balance | |||||||||
Cash | 4,104,452 | 2,020,243 | |||||||
Long term investments | 12,137 | ||||||||
Excess cash | 3,725,879 | 1,705,634 | |||||||
Stockholders' equity | 7,025,929 | 5,441,971 | |||||||
Invested Capital | 10,125,899 | 7,872,252 | |||||||
ROIC | 16.42% | 12.53% | |||||||
ROCE | 11.37% | 9.85% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,003,096 | 667,380 | |||||||
Price | 28.85 -6.30% | 30.79 -13.44% | |||||||
Market cap | 28,939,311 40.83% | 20,548,623 -11.81% | |||||||
EV | 26,796,122 | 20,458,094 | |||||||
EBITDA | 2,066,257 | 1,360,359 | |||||||
EV/EBITDA | 12.97 | 15.04 | |||||||
Interest | 95,924 | 85,364 | |||||||
Interest/NOPBT | 6.07% | 8.99% |